Property Info
- MLS V4949331
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2812
- Living Area (sqft) 2060
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate-28.3 | Gross Yield7.4% | Annual Rent$32,400.00 | Property Taxes$155,597.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $155,597.00 | $777,985.00 | $1,555,970.00 | |||
| Net Cash Flow | -$123,197.00 | -$615,985.00 | -$1,231,970.00 |